Terraced
GU7
2 beds
1 bath
Godalming, Surrey GU7
South East, England · GU7
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-3,566
↘ -3%After 5 Years
Change In Property Value
£74,024
↗ 17%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,796 | £15,018 | £15,243 | £15,624 | £16,015 | £76,696 |
| Total Expenses | £15,976 | £16,010 | £16,043 | £16,092 | £16,141 | £80,263 |
| Profit Before Tax | £-1,180 | £-992 | £-800 | £-467 | £-127 | £-3,566 |
| Profit After Tax | £-1,180 | £-992 | £-800 | £-467 | £-127 | £-3,566 |
| Change In Property Value | £4,350 | £13,181 | £18,101 | £21,178 | £17,213 | £74,024 |
| Net Return | £3,170 | £12,188 | £17,301 | £20,711 | £17,087 | £70,457 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 9% | 12% | 15% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change